| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 934.00 | 934.00 | | 934.00 |
AH Goodwill | 152 324.00 | | 152 324.00 | 152 324.00 |
AR Technical installations, industrial equipment and tools | 3 750.00 | 3 750.00 | | 3 750.00 |
AT Other tangible assets | 9 756.00 | 9 756.00 | | 9 756.00 |
BD Other fixed assets | 2 051.00 | | 2 051.00 | 2 051.00 |
BH Other financial assets | 78.00 | | 78.00 | 78.00 |
BJ TOTAL (I) | 224 029.00 | 34 450.00 | 189 580.00 | 224 029.00 |
BN Goods in progress | 5 197.00 | | 5 197.00 | 5 197.00 |
BT Goods | 1 292.00 | | 1 292.00 | 1 292.00 |
BX Customers and related accounts | 613.00 | | 613.00 | 613.00 |
BZ Other receivables | 274 305.00 | | 274 305.00 | 274 305.00 |
CF Cash and cash equivalents | 10 764.00 | | 10 764.00 | 10 764.00 |
CH Prepaid expenses | 5.00 | | 5.00 | 5.00 |
CJ TOTAL (II) | 292 175.00 | | 292 175.00 | 292 175.00 |
CO Grand total (0 to V) | 516 204.00 | 34 450.00 | 481 755.00 | 516 204.00 |
CP Shares due in less than one year | 78.00 | | | 78.00 |
CU Other investments | 55 137.00 | 20 010.00 | 35 127.00 | 55 137.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DB Share, merger, contribution premiums, etc. | 414 413.00 | 414 413.00 | | 414 413.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 256 510.00 | 256 510.00 | | 256 510.00 |
DH Retained earnings | -428 613.00 | -406 197.00 | | -428 613.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 663.00 | -22 416.00 | | -21 663.00 |
DL TOTAL (I) | 330 648.00 | 352 311.00 | | 330 648.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 811.00 | 37 603.00 | | 38 811.00 |
DX Trade payables and related accounts | 100 272.00 | 88 006.00 | | 100 272.00 |
DY Tax and social security liabilities | 1 433.00 | 798.00 | | 1 433.00 |
DZ Fixed asset liabilities and related accounts | 450.00 | 450.00 | | 450.00 |
EA Other liabilities | 10 141.00 | 10 141.00 | | 10 141.00 |
EC TOTAL (IV) | 151 107.00 | 136 998.00 | | 151 107.00 |
EE Grand total (I to V) | 481 755.00 | 489 309.00 | | 481 755.00 |
EG Accrued income and payables due within one year | 151 107.00 | 136 998.00 | | 151 107.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 191.00 | |
FR Total operating income (I) | | | 191.00 | |
FW Other purchases and external expenses | | | 18 822.00 | |
FX Taxes, duties, and similar payments | | | 1 130.00 | |
FY Salaries and Wages | | | 1 114.00 | |
GF Total Operating Expenses (II) | | | 21 066.00 | |
GG - OPERATING RESULT (I - II) | | | -20 874.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 502.00 | |
GL Other interest and similar income | | | 933.00 | |
GP Total financial income (V) | | | 1 435.00 | |
GR Interest and similar expenses | | | 2 224.00 | |
GU Total financial expenses (VI) | | | 2 224.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -789.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 663.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 626.00 | 1 601.00 | | 1 626.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 290.00 | 24 017.00 | | 23 290.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 663.00 | -22 416.00 | | -21 663.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 223 996.00 | | 33.00 | 223 996.00 |
I3 DECREASES Total Financial Fixed Assets | | | 57 266.00 | |
I4 DECREASES Grand Total | | | 224 029.00 | |
IO DECREASES Total including other intangible assets | | | 153 257.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 506.00 | |
KD ACQUISITIONS Total including other intangible assets | 153 257.00 | | | 153 257.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 506.00 | | | 13 506.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 57 233.00 | | 33.00 | 57 233.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 440.00 | | | 14 440.00 |
PE DEPRECIATION Total including other intangible assets | 934.00 | | | 934.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 506.00 | | | 13 506.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 20 010.00 | | | 20 010.00 |
7C Grand total | 20 010.00 | | | 20 010.00 |
9U on fixed assets – equity investments | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 100 272.00 | 100 272.00 | | 100 272.00 |
8D Social Security and Other Social Organizations | 1 422.00 | 1 422.00 | | 1 422.00 |
8J Fixed Asset Liabilities and Related Accounts | 450.00 | 450.00 | | 450.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 141.00 | 10 141.00 | | 10 141.00 |
UT Other financial assets | 78.00 | 78.00 | | 78.00 |
UX Other trade receivables | 613.00 | 613.00 | | 613.00 |
VB VAT | 14 445.00 | 14 445.00 | | 14 445.00 |
VC Group and associates | 250 129.00 | 250 129.00 | | 250 129.00 |
VI Group and Associates | 38 811.00 | 38 811.00 | | 38 811.00 |
VJ Loans taken out during the year | | | | |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 731.00 | 9 731.00 | | 9 731.00 |
VS Prepaid expenses | 5.00 | 5.00 | | 5.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 275 000.00 | 275 000.00 | | 275 000.00 |
VW VAT | 11.00 | 11.00 | | 11.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 151 107.00 | 151 107.00 | | 151 107.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 349.00 | 722.00 | | 349.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 908.00 | 3 570.00 | | 2 908.00 |
ST Other accounts | 3 758.00 | 3 284.00 | | 3 758.00 |
XQ Rental, rental and co-ownership charges | 12 155.00 | 12 262.00 | | 12 155.00 |
YW Business tax | 781.00 | 786.00 | | 781.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 130.00 | 1 508.00 | | 1 130.00 |
YZ Total deductible VAT on goods and services | 786.00 | 987.00 | | 786.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 18 822.00 | 19 116.00 | | 18 822.00 |
